Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.31% first-year return on $82,512 initial cash invested.
1.31%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$2,894
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,804 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$2,804
Mortgage P&I
55%
$1,578
Property Taxes
4%
$122
Home Insurance
4%
$108
HOA
0%
$12
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318